How Much Is Rookie Startups AB Worth?
Rookie Startups AB - Company Valuation
Enterprise Value
12,804,513 kr
- Range
- 9,388,942 kr–22,675,048 kr
- Evidence Strength
- Low
- Based on FY
- 2025
- Valuation Date
- Business Strength
- B+
- Altman Z″
- 12.3
- Risks
- Insufficient Data
Scope & Evidence
- Company
- Rookie Startups AB
- Registration
- SE · 5592881139
- Covers
- Not stated in the filing
- Filings Used
- 2 · FY 2025, 2024
Industry: NACE 85 · 1 Europe industry cohort
Methodology & Assumptions
- Industry EV / EBITDA
- 10.5×
- Industry Revenue Multiple
- 1.65×
- Revenue Multiple
- 1.65×
- Enterprise Value
- 12,804,513 kr
- Net Debt
- -1,435,064 kr
- Value Before Discount
- 12,804,513 kr
Key Ratios
- Current Ratio
- 4.09×
- Quick Ratio
- -
- Debt / Equity
- 0.32×
- Equity Ratio
- 75.5%
- Interest Coverage
- ≥ 100.00×
- Gross Margin
- -
- Net Profit Margin
- 6.8%
- Return on Equity
- 45.7%
- Return on Assets
- 34.5%
- Revenue CAGR
- 24.5%
Liability Maturity
Short-Term
3-Year Revenue Scenarios
24m kr
18m kr
12m kr
6m kr
0 kr
202620272028
OptimisticBaseConservative
Revenue vs Industry Peers
- NERCIA Utbildning Aktiebolag
- 192,547,578 kr
- FAR AB
- 172,074,000 kr
- Rookie Startups AB ★
- 8,436,194 kr
- HLR-Gruppen Stockholm AB
- 2,090,884 kr
- Safety Educator Sverige AB
- 600,848 kr
- LIOB Utbildning AB
- 440,324 kr
- svensk brand och räddning utbildning AB
- 399,199 kr
Revenue, Profit & EBITDA
10m kr
7.5m kr
5m kr
2.5m kr
0 kr
20242025
RevenueNet Profit
Versus Industry Median
10m kr
7.5m kr
5m kr
2.5m kr
0 kr
RevenueNet Profit
This CompanyIndustry Median